[MERCURY] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.77%
YoY- 113.58%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 35,106 39,168 34,889 32,703 29,170 30,173 26,929 4.51%
PBT 2,299 -1,171 35 870 151 647 -10,684 -
Tax -289 -500 -492 -304 114 -1,836 6,561 -
NP 2,010 -1,671 -457 566 265 -1,189 -4,123 -
-
NP to SH 2,010 208 -457 566 265 -1,189 -10,786 -
-
Tax Rate 12.57% - 1,405.71% 34.94% -75.50% 283.77% - -
Total Cost 33,096 40,839 35,346 32,137 28,905 31,362 31,052 1.06%
-
Net Worth 22,046 18,476 18,271 18,514 17,844 17,567 18,165 3.27%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 22,046 18,476 18,271 18,514 17,844 17,567 18,165 3.27%
NOSH 36,141 36,121 36,123 35,714 36,093 36,036 34,933 0.56%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.73% -4.27% -1.31% 1.73% 0.91% -3.94% -15.31% -
ROE 9.12% 1.13% -2.50% 3.06% 1.49% -6.77% -59.38% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 97.14 108.43 96.58 91.57 80.82 83.73 77.09 3.92%
EPS 5.56 0.58 -1.27 1.58 0.73 -3.30 -30.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.5115 0.5058 0.5184 0.4944 0.4875 0.52 2.69%
Adjusted Per Share Value based on latest NOSH - 35,714
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 55.00 61.36 54.66 51.23 45.70 47.27 42.19 4.51%
EPS 3.15 0.33 -0.72 0.89 0.42 -1.86 -16.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.2894 0.2862 0.29 0.2796 0.2752 0.2846 3.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.44 0.53 0.51 0.47 0.51 0.53 0.81 -
P/RPS 0.45 0.49 0.53 0.51 0.63 0.63 1.05 -13.16%
P/EPS 7.91 92.04 -40.31 29.66 69.46 -16.06 -2.62 -
EY 12.64 1.09 -2.48 3.37 1.44 -6.23 -38.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.04 1.01 0.91 1.03 1.09 1.56 -12.08%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 27/11/06 29/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.54 0.44 0.52 0.50 0.76 0.50 1.01 -
P/RPS 0.56 0.41 0.54 0.55 0.94 0.60 1.31 -13.20%
P/EPS 9.71 76.41 -41.10 31.55 103.51 -15.15 -3.27 -
EY 10.30 1.31 -2.43 3.17 0.97 -6.60 -30.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.86 1.03 0.96 1.54 1.03 1.94 -12.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment